IRPC PCL
SET:IRPC
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (10.8), the stock would be worth ฿1.84 (4% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 10.3 | ฿1.77 |
0%
|
| 3-Year Average | 10.8 | ฿1.84 |
+4%
|
| 5-Year Average | 8.4 | ฿1.44 |
-19%
|
| Industry Average | 4.6 | ฿0.79 |
-56%
|
| Country Average | 8.6 | ฿1.47 |
-17%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
฿54B
|
/ |
Jan 2026
฿6.4B
|
= |
|
|
฿54B
|
/ |
Dec 2026
฿9.3B
|
= |
|
|
฿54B
|
/ |
Dec 2027
฿11.1B
|
= |
|
|
฿54B
|
/ |
Dec 2028
฿12B
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| TH |
I
|
IRPC PCL
SET:IRPC
|
36.1B THB | 10.3 | -10.1 | |
| JP |
|
Fuji Oil Co Ltd
F:ACK
|
77.2T EUR | -5 092 092.2 | -1 805 607.9 | |
| IN |
|
Reliance Industries Ltd
NSE:RELIANCE
|
19.2T INR | 11 | 23.3 | |
| US |
|
Valero Energy Corp
NYSE:VLO
|
71.7B USD | 10.1 | 30.7 | |
| US |
|
Phillips 66
NYSE:PSX
|
70.4B USD | 11.6 | 16.1 | |
| US |
|
Marathon Petroleum Corp
NYSE:MPC
|
68.6B USD | 8.3 | 17 | |
| PL |
O
|
Orlen SA
PSE:PKN
|
889.3B CZK | 4 | 13.8 | |
| PL |
|
Polski Koncern Naftowy Orlen SA
WSE:PKN
|
153.4B PLN | 4 | 13.9 | |
| FI |
|
Neste Oyj
OMXH:NESTE
|
22.7B EUR | 18.3 | 157.4 | |
| JP |
|
ENEOS Holdings Inc
TSE:5020
|
3.7T JPY | 11.7 | 19.9 | |
| IN |
|
Indian Oil Corporation Ltd
NSE:IOC
|
2T INR | 3.6 | 5.5 |
Market Distribution
| Min | 0.2 |
| 30th Percentile | 6.6 |
| Median | 8.6 |
| 70th Percentile | 11.4 |
| Max | 3 584.8 |
Other Multiples
IRPC PCL
Glance View
IRPC Public Co., Ltd. engages in the production of petrochemical and petroleum products. The company is headquartered in Bangkok, Bangkok Metropolis and currently employs 5,232 full-time employees. The firm operates three business segments: petrochemical products segment, which consists of olefins, aromatics used in the production of plastic resins; petroleum products segment, which includes refinery oil, lubricant oil and asphalt, and other business segment, which is the operation of power plants, jetties and other utilities. The firm also offers port and tank farm services, which are the provision of facilities and dock services for domestic and international cargoes, as well as asset management services, which are the provision of empty plots of land under the RECO brand in Rayong and other provinces.
